{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：贵州省黔东南民族职业技术学院",{"$nulls":6},"2015年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":76508129,"d":"76,508,129.00"},{"v":150331500,"d":"150,331,500.00"},{"v":150331500,"d":"150,331,500.00"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":82650,"d":"82,650.00"},{"v":82650,"d":"82,650.00"},"一、基本支出","60",{"v":120508129,"d":"120,508,129.00"},{"v":184523850,"d":"184,523,850.00"},{"v":168794753.01,"d":"168,794,753.01"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":94928060,"d":"94,928,060.00"},{"v":129339948.59,"d":"129,339,948.59"},{"v":118396257.43,"d":"118,396,257.43"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":25580069,"d":"25,580,069.00"},{"v":55183901.41,"d":"55,183,901.41"},{"v":50398495.58,"d":"50,398,495.58"}]
["三、事业收入","4",{"v":44000000,"d":"44,000,000.00"},{"v":44000000,"d":"44,000,000.00"},{"v":40791565.47,"d":"40,791,565.47"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":137075,"d":"137,075.00"},{"v":137075,"d":"137,075.00"},"二、项目支出","63",{"v":0,"d":"0.00"},{"v":9807650,"d":"9,807,650.00"},{"v":9807650,"d":"9,807,650.00"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":101555482,"d":"101,555,482.00"},{"v":174591248.5,"d":"174,591,248.50"},{"v":157780926.72,"d":"157,780,926.72"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":0,"d":"0.00"},{"v":9807650,"d":"9,807,650.00"},{"v":9807650,"d":"9,807,650.00"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},"基本支出和项目支出合计","71","—","—",{"v":178602403.01,"d":"178,602,403.01"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":62986930.62,"d":"62,986,930.62"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":312000,"d":"312,000.00"},{"v":312000,"d":"312,000.00"},"    商品和服务支出","73","—","—",{"v":40973635.08,"d":"40,973,635.08"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":55879.5,"d":"55,879.50"},{"v":55879.5,"d":"55,879.50"},"    对个人和家庭的补助","74","—","—",{"v":55484326.81,"d":"55,484,326.81"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":9725000,"d":"9,725,000.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":18952647,"d":"18,952,647.00"},{"v":18952647,"d":"18,952,647.00"},{"v":20033871.79,"d":"20,033,871.79"},"    其他资本性支出","78","—","—",{"v":9432510.5,"d":"9,432,510.50"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":120508129,"d":"120,508,129.00"},{"v":194331500,"d":"194,331,500.00"},{"v":191123065.47,"d":"191,123,065.47"},"本年支出合计","","","","","","83",{"v":120508129,"d":"120,508,129.00"},{"v":194331500,"d":"194,331,500.00"},{"v":178602403.01,"d":"178,602,403.01"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26","0.00","0.00",{"v":63283743.18,"d":"63,283,743.18"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":57529543.18,"d":"57,529,543.18"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":5754200,"d":"5,754,200.00"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75804405.64,"d":"75,804,405.64"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":75077855.64,"d":"75,077,855.64"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":726550,"d":"726,550.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":120508129,"d":"120,508,129.00"},{"v":194331500,"d":"194,331,500.00"},{"v":254406808.65,"d":"254,406,808.65"},"总计","","","","","","95",{"v":120508129,"d":"120,508,129.00"},{"v":194331500,"d":"194,331,500.00"},{"v":254406808.65,"d":"254,406,808.65"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}